Pelican Merchandising & More is a family-owned store. The business is now approaching the end of the year and is in the process of identifying its cash needs for the first quarter of the new year. You are the management accountant of the entity and have been tasked to prepare the cash budget for the business for the quarter ending March 31, 2022.

(i) Extracts from the sales and purchases budgets are as follows:

Month 2021 - 2022 Cash Sales Sales On Account Cash Purchases Purchases On Account

November 2021 $138,100 $480,000 $345,000

December 2021 $156,500 $600,000 $25,800 $380,000

January 2022 $170,975 $650,000 $44,625 $400,000

February 2022 $135,740 $700,000 $30,400 $480,000

March 2022 $226,420 $800,000 $55,100 $540,000

(ii) An analysis of the records shows that trade receivables (accounts receivable) are settled according to the following credit pattern, in accordance with the credit terms 4/30, n90:

55% in the month of sale

35% in the first month following the sale

8% in the second month following the sale

The remaining 2% is expected to be uncollectible

(iii) Accounts payable are settled as follows, in accordance with the credit terms 2/30, n60:

85% in the month in which the inventory is purchased

15% in the following month

(iv) The management of Pelican Merchandising has negotiated with a tenant to sublet office space to her beginning February 1. The rental is expected to be $552,000 per annum.

The first months rent along with one months safety deposit is expected to be collected on February 1. Thereafter, monthly rental income becomes due at the beginning of each

month.

(v) Office Furniture & Fixtures, which is estimated to cost $350,000, will be purchased in February. The manager has made arrangement with the suppliers to make a cash deposit

of 40% upon signing of the agreement in February. The balance will be settled in five (5) equal monthly instalments beginning March of 2022.

(vi) The management of Pelican Merchandising is in the process of upgrading its fleet of motor vehicles. During February the business expects to sell an old delivery motor van

that cost $540,000 at a loss of $34,000 to an employee. Accumulated depreciation on this motor van at that time is expected to be $246,000. The employee will be allowed to pay

a deposit equal to 60% of the selling price in February; the balance will be settled in two equal amounts in March & April of 2022.

(vii) Fixed operating expenses which accrue evenly throughout the year, are estimated to be $2,088,000 per annum, which include depreciation on non-current assets of $42,000

per month and are expected to be settled monthly.

(viii) Other operating expenses which accrue evenly throughout the year are expected to be $696,000 per annum and will be settled monthly.

(ix) A long-term bond purchased by Pelican Merchandising 2 years ago, with a face value of $450,000 will mature on January 15, 2022. To meet the financial obligations of the business, management has decided to liquidate the investment upon maturity. On that date semi-annual interest computed at a rate of 8% per annum is also expected to be collected.

(x) A compensation payment of $355,000 to a former employee for a back injury sustained in an accident in the business storage facility, not covered by insurance, becomes due

and payable on January 25, 2022.

(xi) Wages and salaries are expected to be $3,264,000 per annum and will be paid monthly.

(xii) The cash balance on March 31, 2022 is expected to be an overdraft of $253,000

Required:

(a) The business needs to have a sense of its future cash flows and therefore requires the preparation of the following:

A schedule of budgeted cash collections for trade receivables (sales on account) for each of the months January to March.

A schedule of expected cash disbursements for accounts payable (purchases on account) for each of the months January to March.

A cash budget, with a total column, for the quarter ending March 31, 2022, showing the expected cash receipts and payments for each month and the ending cash balance for

each of the three months, given that no financing activities took place.

(b) Another team member who is preparing the Budgeted Balance Sheet for the business for the same quarter ending March 31, 2022 and has asked you to furnish him with the

figures for the expected trade receivables and payables to be included in the statement. Is that a reasonable request? If yes, what should these amounts be?

(c) Upon receipt of the budget, the team manager, June Jackson, has now informed you that, in keeping with industry players, the management of Pelican Merchandising have

indicated an industry requirement to maintain a minimum cash balance of $185,000 each month. She has also noted that management is very keen on keeping the gearing ratio of

the business as low as possible and would therefore prefer to cushion any gaps internally using equity financing.

Based on the budget prepared, will the business be achieving this desired target? Suggest three (3) internal strategies that may be employed by management to improve the

organizations monthly cash flow and militate against or reduce any possible shortfall reflected in the budget prepared. Each strategy must be fully explained.